IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	117.30 Sep 18,2025 EOD	117.22 Sep 18,2025 EOD
Today's Change( )	-0.40 (-0.34%)	-0.35 (-0.30%)
Open( )	116.00	116.40
Prev Close( )	117.70	117.57
Volume	7,621.00	21,949.00
Today's Range( )	121.10 - 116.00	118.95 - 115.30
52-Week Range( )	178.95 - 90.00	177.59 - 98.10
Buy (Size)	N.A	117.22(×2)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2006
Registered Office	202 Sahajanand Shopping center,Opp Swaminar. Mandir Shahibaug, Ahmedabad, Gujarat-380004
Telephone	91-79-30280340/41
Fax	91-79-25626477
Chairman	AJAY SINGH
Managing Director	ANIRUDDHASINHJI NOGUBHA JADEJA
Company Secretary	Hardik Sanghvi
Auditor	Deloitte Haskins & Sells
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083 5th Floor 506 to 508,ABC-I Off C G Road,Navrangpura,Ahmedabad-380009

Board of Directors


Managing Director	ANIRUDDHASINHJI NOGUBHA JADEJA
Whole-time Director	Amit Shah
Chairman (Non-Executive)	AJAY SINGH
Company Sec. & Compli. Officer	Hardik Sanghvi
Independent Director	Divya Momaya Rajendra Hingwala DHIREN VRAJLAL DALAL Sunil Sanghvi

Balance Sheet

Particulars (Sources Of Funds)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Share Capital	112.46	112.46	112.46	112.46	112.46	112.46
Reserves Total	794.49	791.73	760.59	733.10	640.13	541.02
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	906.95	904.19	873.05	845.56	752.59	653.48
Secured Loans	126.83	143.17	93.57	95.00	108.70	158.24
Unsecured Loans	107.07	53.88	21.81	12.97	16.57	19.77
Total Debt	233.90	197.05	115.38	107.97	125.27	178.01
Other Liabilities	10.29	9.74	11.14	10.97	16.94	33.43
Total Liabilities	1151.14	1110.98	999.57	964.50	894.80	864.92
APPLICATION OF FUNDS :
Gross Block	2235.83	2059.19	1857.35	1586.09	1482.63	1373.16
Less : Accumulated Depreciation	1338.67	1200.23	1064.12	932.88	838.29	725.95
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	897.16	858.96	793.23	653.21	644.34	647.21
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	70.45	15.77	6.89	9.93	2.49	4.20
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	390.74	240.24	199.62	202.35	165.33	180.80
Current Assets, Loans & Advances
Inventories	24.76	23.16	21.88	12.82	13.97	22.53
Sundry Debtors	393.16	336.73	261.58	231.14	399.39	274.71
Cash and Bank Balance	32.74	64.77	123.20	67.72	87.41	51.90
Loans and Advances	104.19	49.73	63.04	113.03	102.64	284.70
Total Current Assets	554.85	474.39	469.69	424.71	603.40	633.84
Less : Current Liabilities and Provisions
Current Liabilities	924.28	813.71	759.94	570.48	710.17	681.80
Provisions	0.67	0.63	0.63	0.16	0.21	0.18
Total Current Liabilities & Provisions	924.95	814.34	760.57	570.64	710.39	681.99
Net Current Assets	-370.10	-339.95	-290.89	-145.93	-106.98	-48.14
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	55.59	61.94	43.91	39.31	51.32	73.05
Deferred Tax Liability	54.47	52.95	27.32	9.98	13.67	20.84
Net Deferred Tax	1.12	8.99	16.59	29.33	37.65	52.21
Other Assets	161.76	326.98	274.12	215.62	151.99	28.64
Total Assets	1151.14	1110.99	999.56	964.50	894.82	864.92
Contingent Liabilities	194.28	189.24	182.83	133.86	181.68	155.25

Profit and Loss

Particulars(INCOME)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	2193.38	2028.52	1694.80	1531.23	1755.54	1836.46
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2193.38	2028.52	1694.80	1531.23	1755.54	1836.46
Other Income	29.62	32.45	38.04	36.45	48.95	21.82
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	2223.00	2060.97	1732.84	1567.68	1804.49	1858.28
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	7.80	7.24	6.91	5.52	4.93	4.31
Employee Cost	77.08	74.75	70.63	59.26	58.89	68.09
Other Manufacturing Expenses	1644.75	1480.57	1192.03	1018.16	1205.74	1290.10
Selling & Administrative Expenses	217.35	200.16	172.25	136.93	135.32	92.18
Miscellaneous Expenses	13.97	15.47	31.02	18.66	43.61	151.17
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1960.96	1778.19	1472.84	1238.53	1448.50	1605.86
Operating Profit	262.04	282.78	260.00	329.15	355.99	252.43
Interest	22.19	15.79	8.18	10.40	17.44	34.69
Gross Profit	239.85	266.99	251.82	318.75	338.55	217.74
Depreciation	175.05	162.82	158.91	138.21	155.77	144.75
Profit Before Tax	64.80	104.17	92.91	180.54	182.78	72.99
Tax	9.12	20.28	8.70	34.94	35.87	46.91
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	7.89	7.65	12.48	8.40	14.31	0.03
Reported Net Profit	47.80	76.24	71.72	137.20	132.60	26.05
Extraordinary Items	-2.79	-4.21	-17.46	-4.70	-8.80	-41.36
Adjusted Net Profit	50.59	80.45	89.18	141.90	141.40	67.41
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	-24.74
P & L Balance brought forward	451.06	419.81	393.07	300.85	201.99	211.93
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	44.99	44.99	44.98	44.99	33.74	11.25
P & L Balance carried down	453.88	451.06	419.81	393.07	300.85	201.99
Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	20.00	40.00	40.00	40.00	40.00	30.00
Dividend Per Share(Rs)	2.00	4.00	4.00	4.00	4.00	3.00
Earnings Per Share-Unit Curr	4.25	6.78	6.38	12.20	11.79	2.32
Earnings Per Share(Adj)-Unit Curr	4.25	6.78	6.38	12.20	11.79	2.32
Book Value-Unit Curr	80.64	80.40	77.63	75.19	66.92	58.11
Book Value(Adj)-Unit Curr	80.64	80.40	77.63	75.19	66.92	58.11

Quarterly Results

Quarters :

Particulars	Jun 2025 ( Cr)	Mar 2025 ( Cr)	Dec 2024 ( Cr)
Gross Sales	594.68	562.19	556.16
Other Operating Income	0.00	0.00	0.00
Other Income	4.34	7.14	9.00
Total Income	599.02	569.33	565.16
Total Expenditure	539.80	506.78	499.78
PBIDT	59.22	62.55	65.38
Interest	7.16	6.58	6.56
PBDT	52.06	55.97	58.82
Depreciation	44.30	44.65	44.58
Tax	0.96	0.03	3.56
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.17	3.14	0.02
Reported Profit After Tax	5.63	8.15	10.66
Extra-ordinary Items	0.00	-2.73	0.00
Adjusted Profit After Extra-ordinary item	5.63	10.88	10.66
EPS (Unit Curr.)	0.50	0.72	0.95
EPS (Adj) (Unit Curr.)	0.50	0.72	0.95
Calculated EPS (Unit Curr.)	0.50	0.72	0.95
Calculated EPS (Adj) (Unit Curr.)	0.50	0.72	0.95
Calculated EPS (Ann.) (Unit Curr.)	2.00	2.90	3.79
Calculated EPS (Adj) (Ann.) (Unit Curr.)	2.00	2.90	3.79
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	112.46	112.46	112.46
Reserve & Surplus	0.00	0.00	0.00
Face Value	10.00	10.00	10.00
Public Shareholding (No. Of Shares)	0.00	0.00	0.00
Public Shareholding (% in Equity)	0.00	0.00	0.00
Pledged/Encumbered - No. of Shares	0.00	0.00	0.00
Pledged/Encumbered - % in Total Promoters Holding	0.00	0.00	0.00
Pledged/Encumbered - % in Total Equity	0.00	0.00	0.00
Non Encumbered - No. of Shares	0.00	0.00	0.00
Non Encumbered - % in Total Promoters Holding	0.00	0.00	0.00
Non Encumbered - % in Total Equity	0.00	0.00	0.00
PBIDTM(%)	9.96	11.13	11.76
PBDTM(%)	8.75	9.96	10.58
PATM(%)	0.95	1.45	1.92

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.24	0.18	0.13	0.15	0.22
Long Term Debt-Equity Ratio	0.10	0.06	0.04	0.04	0.04
Current Ratio	0.55	0.57	0.65	0.76	0.82
Fixed Assets	1.02	1.04	0.98	1.00	1.23
Inventory	91.54	90.08	97.68	114.31	96.19
Debtors	6.01	6.78	6.88	4.86	5.21
Interest Cover Ratio	3.92	7.60	15.31	18.36	11.48
PBIDTM (%)	11.95	13.94	16.77	21.50	20.28
PBITM (%)	3.97	5.91	7.39	12.47	11.41
PBDTM (%)	10.94	13.16	16.28	20.82	19.28
CPM (%)	10.16	11.78	14.64	17.99	16.43
APATM (%)	2.18	3.76	5.26	8.96	7.55
ROCE (%)	7.69	11.37	12.75	20.54	22.76
RONW (%)	5.28	8.58	10.38	17.17	18.86

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Aug 2025	123.90	111.70	114.80	17.53	15.48	16.05	1,291.08
Jul 2025	127.00	113.30	119.50	18.18	15.77	16.71	1,343.93
Jun 2025	133.75	110.00	120.85	20.05	14.39	16.89	1,359.12
May 2025	119.90	101.00	112.65	18.89	13.82	15.75	1,266.90
Apr 2025	115.80	90.00	105.15	17.07	10.74	14.70	1,182.55
Mar 2025	119.80	102.35	108.20	17.55	14.13	15.13	1,216.85
Feb 2025	120.95	104.00	104.60	17.61	14.13	14.62	1,176.36
Jan 2025	157.15	106.20	114.65	23.46	13.23	16.03	1,289.39
Share Prices Of 2024
Dec 2024	151.10	133.30	137.40	21.30	18.08	19.21	1,545.24
Nov 2024	154.65	137.95	146.05	22.67	19.06	20.42	1,642.52
Oct 2024	174.00	141.95	149.60	25.51	19.31	20.91	1,682.45
Sep 2024	178.95	162.70	166.55	25.95	21.94	23.28	1,873.07
Aug 2024	172.95	155.00	165.45	25.27	21.24	23.13	1,860.70
Jul 2024	183.00	158.15	167.20	26.34	21.12	23.37	1,880.38
Jun 2024	187.00	152.20	175.40	27.90	20.49	24.52	1,972.60
May 2024	186.00	162.45	163.70	26.41	22.54	22.88	1,841.02
Apr 2024	196.00	167.60	177.35	28.64	22.48	24.79	1,994.53
Mar 2024	206.00	156.25	166.90	30.19	20.51	23.33	1,877.01
Feb 2024	215.05	178.45	188.35	27.65	19.45	23.75	2,118.24
Jan 2024	217.65	181.15	195.35	28.85	21.48	24.64	2,196.97

IMSL APPS

Company

Market Board

Important Links

Authorised Person Details
Branch Details
Account Opening Process
Investor Complaints Redressal Process
Online Grievance Redressal (ODR)
SEBI SCORES 2.0
Voluntary Freezing/Blocking Policy
Client Collateral Segregation & Monitoring
Online Account Closure
Vernacular Client Registration Documents -
Equity | Commodity

KRA Status and Validation

Contact

	303, New Delhi House, 27, Barakhamba Road, New Delhi-110001. CIN No. U74899DL1995PTC070418
	011-43074307-30 \| Fax: 011-43074315
Compliance Officers: Mr. Pravin Kumar Sinha (NSE, BSE & MCX)
	011-43074317
	compliance@integratedmaster.com
Mr. Gopal Singh Kathayat (CDSL & NSDL)
	011-43074310
	dp@integratedmaster.com
	Investor Grievance (IG): suggestions@integratedmaster.com

"We also do Pro trading in Commodity/Equity/Equity Derivatives/CDS Segment"

Risk Disclosure on Derivatives

9 out of 10 individual traders in equity Futures and Options Segment, incurred net losses.
On an average, loss makers registered net trading loss close to ₹ 50,000.
Over and above the net trading losses incurred, loss makers expended an additional 28% of net trading losses as transaction costs.
Those making net trading profits, incurred between 15% to 50% of such profits as transaction cost.

Source: SEBI study dated January 25, 2023 on "Analysis of Profit and Loss of Individual Traders dealing in equity Futures and Options (F&O) Segment", wherein Aggregate Level findings are based on annual Profit/Loss incurred by individual traders in equity F&O during FY 2021-22.

ATTENTION INVESTORS

The Stock Exchange, Mumbai is not in any manner answerable, responsible or liable to any person or persons for any acts of omission or commission, errors, mistakes and/or violation, actual or perceived, by us or our partners, agents, associates etc., of any of the Rules, Regulations, Bye-laws of the Stock Exchange, Mumbai, SEBI Act or any other laws in force from time to time.
The Stock Exchange, Mumbai is not answerable, responsible or liable for any information on this Website or for any services rendered by our employees, our servants, and us.

ATTENTION INVESTORS

URGENT !!

All clients are requested to update below 6 mandatory KYC at-tributes before 31st March, 2022 to avoid blocking of Trading Account and freezing of Demat Account

NAME
MOBILE NUMBER
COMPLETE ADDRESS (including Pin code if resident of India)
VALID EMAIL ID
PAN NUMBER
INCOME DETAILS

UPDATE NOW!

ATTENTION INVESTORS

URGENT !!

All clients are requested to ensure that their PAN Numbers are mapped with the Aadhar card for seamless Trading. As per Circular Ref No: NSE/ISC/49477 clients who do not have their PAN linked with Aadhar won't be able to trade post September 30,2021.

Know More

Integrated Master Securities Pvt Ltd: Member of NSE & BSE- SEBI Registration No-INZ000175931 | CDSL: Depository Services through Integrated Master Securities Pvt Ltd- SEBI Registration No: IN-DP-CDSL-97-2000 | NDSL: Depository Services through Integrated Master Securities Pvt Ltd- SEBI Registration No: IN-DP-499-2020 | MCX - SEBI Registration No-INZ000175931

Please read the Risk Disclosure Document prescribed by the Stock Exchanges carefully before investing. There is no assurance or guarantee of the returns. Investment in securities market are subject to market risk, read all the related documents carefully before investing.

ATTENTION INVESTORS:
1. Stock Brokers can accept securities as margin from clients only by way of pledge in the depository system w. e. f. September 01, 2020.
2. Update your email id and mobile number with your stock broker / depository participant and receive OTP directly from depository on your email id and/or mobile number to create pledge.
3. Check your securities / MF / bonds in the consolidated account statement issued by NSDL/CDSL every month
4. Prevent Unauthorized Transactions in your demat account. Update your Mobile Number / Email ID with Integrated Master Securities Pvt. Ltd. To receive alerts on your Registered Mobile for all debit and other important transactions in your demat account and information of your transactions directly from NSDL\CDSL on the same day. Issued in the interest of investors.
5. No need to issue cheques by investors while subscribing to IPO. Just write the bank account number and sign in the application form to authorise your bank to make payment in case of allotment. No worries for refund as the money remains in investor's account.

Designed, Developed and Powered By CMOTS Infotech ( ISO 9001:2015 Certified )

DJIA 46015.42
236.51 0.52%

S&P 500 6617.88
9.88 -0.15%

HANG SENG 26544.86
-363.54 -1.35%

NIKKEI 225 45342.39
552.01 1.23%

FTSE 100 9208.37
12.71 0.14%

NIFTY 25423.60
93.35 0.37%

× Ask Your Question